Xtract One Technologies Inc.
TSX:XTRA

Watchlist Manager
Xtract One Technologies Inc. Logo
Xtract One Technologies Inc.
TSX:XTRA
Watchlist
Price: 0.64 CAD
Market Cap: 164.7m CAD

Relative Value

The Relative Value of one XTRA stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.64 CAD, Xtract One Technologies Inc. is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

XTRA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

XTRA Competitors Multiples
Xtract One Technologies Inc. Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Xtract One Technologies Inc.
TSX:XTRA
155.8m CAD 10.5 -13.1 -15.9 -12.7
US
Raytheon Technologies Corp
NYSE:RTX
264.1B USD 3.1 40.2 22.9 34.5
US
RTX Corp
LSE:0R2N
264.4B USD 3.1 40.1 22.9 34.5
NL
Airbus SE
PAR:AIR
164.8B EUR 2.3 32.2 19.1 29
US
Boeing Co
NYSE:BA
191.3B USD 2.4 -18.9 -33 -25.4
FR
Safran SA
PAR:SAF
130.4B EUR 4.4 29.7 21.6 28.1
UK
Rolls-Royce Holdings PLC
LSE:RR
105.7B GBP 0.1 0.2 -0 -0
US
Lockheed Martin Corp
NYSE:LMT
135.1B USD 1.9 32.3 19.5 24.8
US
General Dynamics Corp
NYSE:GD
98.6B USD 1.9 23.4 17 19.9
DE
Rheinmetall AG
XETRA:RHM
82.4B EUR 7.5 97.9 42.4 56.2
US
Northrop Grumman Corp
NYSE:NOC
94.6B USD 2.3 23.7 19.4 26.5
P/E Multiple
Earnings Growth PEG
CA
Xtract One Technologies Inc.
TSX:XTRA
Average P/E: 35.5
Negative Multiple: -13.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
40.2
29%
1.4
US
RTX Corp
LSE:0R2N
40.1
28%
1.4
NL
Airbus SE
PAR:AIR
32.2
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.9 N/A N/A
FR
Safran SA
PAR:SAF
29.7
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
0.2
8%
0
US
Lockheed Martin Corp
NYSE:LMT
32.3
11%
2.9
US
General Dynamics Corp
NYSE:GD
23.4
12%
2
DE
Rheinmetall AG
XETRA:RHM
97.9
60%
1.6
US
Northrop Grumman Corp
NYSE:NOC
23.7
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Xtract One Technologies Inc.
TSX:XTRA
Average EV/EBITDA: 23.1
Negative Multiple: -15.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.9
18%
1.3
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
NL
Airbus SE
PAR:AIR
19.1
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -33 N/A N/A
FR
Safran SA
PAR:SAF
21.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
17%
N/A
US
Lockheed Martin Corp
NYSE:LMT
19.5
10%
1.9
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
42.4
41%
1
US
Northrop Grumman Corp
NYSE:NOC
19.4
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Xtract One Technologies Inc.
TSX:XTRA
Average EV/EBIT: 31.7
Negative Multiple: -12.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.5
31%
1.1
US
RTX Corp
LSE:0R2N
34.5
31%
1.1
NL
Airbus SE
PAR:AIR
29
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.4 N/A N/A
FR
Safran SA
PAR:SAF
28.1
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
21%
N/A
US
Lockheed Martin Corp
NYSE:LMT
24.8
12%
2.1
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
56.2
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
26.5
7%
3.8